[YSPSAH] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.06%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 196,149 188,519 176,370 153,478 132,742 129,110 121,235 8.34%
PBT 20,793 20,370 21,488 18,746 15,004 16,607 17,863 2.56%
Tax -6,729 -5,356 -6,102 -3,440 -3,787 -5,365 -5,738 2.68%
NP 14,064 15,014 15,386 15,306 11,217 11,242 12,125 2.50%
-
NP to SH 13,546 14,719 15,283 14,913 11,039 11,146 12,175 1.79%
-
Tax Rate 32.36% 26.29% 28.40% 18.35% 25.24% 32.31% 32.12% -
Total Cost 182,085 173,505 160,984 138,172 121,525 117,868 109,110 8.90%
-
Net Worth 227,132 222,328 215,228 188,097 154,764 150,336 68,194 22.19%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,702 - - 5,913 5,802 - 40 145.14%
Div Payout % 64.25% - - 39.65% 52.57% - 0.33% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 227,132 222,328 215,228 188,097 154,764 150,336 68,194 22.19%
NOSH 132,826 133,130 132,857 119,807 98,576 96,991 68,194 11.74%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.17% 7.96% 8.72% 9.97% 8.45% 8.71% 10.00% -
ROE 5.96% 6.62% 7.10% 7.93% 7.13% 7.41% 17.85% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 147.67 141.60 132.75 128.10 134.66 133.11 177.78 -3.04%
EPS 10.20 11.06 11.50 12.45 11.20 11.49 17.85 -8.90%
DPS 6.50 0.00 0.00 4.94 6.00 0.00 0.06 118.25%
NAPS 1.71 1.67 1.62 1.57 1.57 1.55 1.00 9.34%
Adjusted Per Share Value based on latest NOSH - 119,807
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 138.28 132.90 124.34 108.20 93.58 91.02 85.47 8.34%
EPS 9.55 10.38 10.77 10.51 7.78 7.86 8.58 1.80%
DPS 6.14 0.00 0.00 4.17 4.09 0.00 0.03 142.66%
NAPS 1.6013 1.5674 1.5174 1.3261 1.0911 1.0599 0.4808 22.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.55 1.26 1.06 0.94 1.12 1.04 1.05 -
P/RPS 1.05 0.89 0.80 0.73 0.83 0.78 0.59 10.07%
P/EPS 15.20 11.40 9.21 7.55 10.00 9.05 5.88 17.14%
EY 6.58 8.77 10.85 13.24 10.00 11.05 17.00 -14.62%
DY 4.19 0.00 0.00 5.25 5.36 0.00 0.06 102.86%
P/NAPS 0.91 0.75 0.65 0.60 0.71 0.67 1.05 -2.35%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 29/10/08 -
Price 1.42 1.30 1.08 0.95 1.14 1.06 0.76 -
P/RPS 0.96 0.92 0.81 0.74 0.85 0.80 0.43 14.31%
P/EPS 13.92 11.76 9.39 7.63 10.18 9.22 4.26 21.80%
EY 7.18 8.50 10.65 13.10 9.82 10.84 23.49 -17.91%
DY 4.58 0.00 0.00 5.20 5.26 0.00 0.08 96.25%
P/NAPS 0.83 0.78 0.67 0.61 0.73 0.68 0.76 1.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment